ShiftPixy, Inc. (PIXY) Simple Excess Return Model - Discounting Cash Flows
PIXY
ShiftPixy, Inc.
PIXY (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Return On Equity

Return on Equity

Return On Equity (ROE) is used to estimate the Earnings Per Share (EPS) expressed as a percentage of Book Value.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow in perpetuity. By default, this is equal to the yield of the U.S. 10 Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Results

Estimated Value -1.2 Thou. USD
Book value of equity invested -9.11 USD
Next year's estimated book value -97.4 USD
Present value of future excess returns -1.19 Thou. USD
Excess Return per share -85.8 USD
Cost of Equity (the discount rate) 9.71%
Average historical Return on Equity 9,444%
Average historical Payout Ratio
Payout Ratio used 97.5%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.15%

Historical and Forecasted Data

Monetary values in USD

Monetary values in USD

amounts except #

2023
Aug 31
LTM
Jan 08
2024
Aug 31
2025
Aug 31
2026
Aug 31
2027
Aug 31
2028
Aug 31
Beginning Book Value -2443 -95.03 -95.03 -97.4 -99.84 -102.3 -104.9
Ending Book Value -95.03 -9.11 -97.4 -99.84 -102.3 -104.9 -107.5
EPS -298.8 -32.99 -95.03 -97.4 -99.84 -102.3 -104.9
Return on Equity 82.04% 58.01% 100% 100% 100% 100% 100%
Dividend per Share
-92.65 -94.97 -97.34 -99.77 -102.3
Retained Earnings
-2.38 -2.44 -2.5 -2.56 -2.62
Equity Cost per Share -237.2 -9.22 -9.22 -9.45 -9.69 -9.93 -10.18
Cost of Equity 9.71% 9.71% 9.71% 9.71% 9.71% 9.71% 9.71%
Excess Return -61.65 -23.77 -85.8 -87.95 -90.15 -92.4 -94.71

Monetary values in USD

amounts except #

Average LTM
Jan 08
2023
Aug 31
2022
Aug 31
2021
Aug 31
2020
Aug 31
2019
Aug 31
2018
Aug 31
2017
Aug 31
2016
Aug 31
2015
Aug 31
Net Income -26.52 -29.66 -33.63 -43.99 -27.37 -77.25 -27.23 -16.58 -7.49 -1.85 -0.167
Total Equity -17.29 -58.55 -51.12 -40.99 -6.55 -0.03 -12.77 -8.74 5.62 0.124 0.113
Return on Equity 9,444% 58.01% 82.04% 671.8% 91,220% 604.9% 311.6% -295.2% -6,022% -1,638%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 0.701 6.43 0.538 0.017 0.014 0.008 0 0 0 0 0
EPS -18212 -32.99 -298.8 -2622 -1947 -10173 -79931 -55254 -25056 -6244 -562.6
Dividend per Share
Book Value -5004 -9.11 -95.03 -2443 -466.1 -3.95 -37479 -29133 18780 418.9 381.2
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program